Flat
M3
2 beds
2 baths
Springfield Ln, Salford, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,944First YearProfit From Rental Income
£37,522
↗ 29%After 5 Years
Change In Property Value
£103,362
↗ 26%After 5 Years
Return On Investment
109%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,780 | £31,242 | £32,023 | £32,823 | £33,808 | £160,676 |
| Total Expenses | £22,576 | £22,705 | £22,860 | £23,018 | £23,193 | £114,352 |
| Profit Before Tax | £8,204 | £8,537 | £9,163 | £9,805 | £10,615 | £46,324 |
| Profit After Tax | £6,645 | £6,915 | £7,422 | £7,942 | £8,598 | £37,522 |
| Change In Property Value | £12,038 | £12,399 | £23,414 | £26,947 | £28,564 | £103,362 |
| Net Return | £18,683 | £19,314 | £30,836 | £34,889 | £37,162 | £140,884 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change